SALOMONSEN HOLDING AS

4250 KOPERVIK

Finances

Return on Equity

41,36 %

Current Ratio

0,21

Debt-to-Equity Ratio

1,53

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	2 982 000	3 000 000	1 500 000	1 500 000
Total Assets	37 417 000	24 071 000	17 250 000	17 332 000
Total Equity	7 210 000	10 028 000	10 028 000	10 028 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	100 000	29 000	17 000	17 000
Operating Profit	−100 000	−29 000	−17 000	−17 000
Financial Income	3 837 000	3 202 000	1 630 000	1 756 000
Financial Costs	754 000	172 000	113 000	239 000
Financial Balance	3 083 000	3 030 000	1 517 000	1 517 000
Earnings Before Tax	2 982 000	3 000 000	1 500 000	1 500 000
Tax	0	0	0	0
Net Income	2 982 000	3 000 000	1 500 000	1 500 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	33 295 000	20 497 000	15 337 000	15 337 000
Total Current Assets	4 122 000	3 574 000	1 913 000	1 995 000
Total Assets	37 417 000	24 071 000	17 250 000	17 332 000
Total Retained Equity	2 982 000	3 000 000	0	0
Total Equity	7 210 000	10 028 000	10 028 000	10 028 000
Total Long-Term Debt	11 000 000	4 300 000	0	0
Total Current Debt	19 207 000	9 743 000	7 222 000	7 304 000
Total Equity and Debt	37 417 000	24 071 000	17 250 000	17 332 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	100 000	29 000	17 000	17 000
Operating Profit	−100 000	−29 000	−17 000	−17 000
Financial Income	3 837 000	3 202 000	1 630 000	1 756 000
Financial Costs	754 000	172 000	113 000	239 000
Financial Balance	3 083 000	3 030 000	1 517 000	1 517 000
Dividends	3 000 000	0	1 500 000	1 500 000
Net Income	2 982 000	3 000 000	1 500 000	1 500 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	33 295 000	20 497 000	15 337 000	15 337 000
Total Fixed Assets	33 295 000	20 497 000	15 337 000	15 337 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	29 000	16 000	37 000	4 000
Total Current Assets	4 122 000	3 574 000	1 913 000	1 995 000
Total Assets	37 417 000	24 071 000	17 250 000	17 332 000
Total Equity	7 210 000	10 028 000	10 028 000	10 028 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 000 000	4 300 000	0	0
Creditors	13 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	3 000 000	0	1 500 000	1 500 000
Other Current Debt	16 194 000	9 743 000	5 722 000	5 804 000
Total Current Debt	19 207 000	9 743 000	7 222 000	7 304 000
Total Equity and Debt	37 417 000	24 071 000	17 250 000	17 332 000

Financial indicators	2022	2021	2020	2019
Return on Equity	41,36 %	29,92 %	14,96 %	14,96 %
Debt-to-Equity Ratio	1,53	0,43	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	0,21	0,37	0,26	0,27
Quick Ratio	0,21	0,37	0,26	0,27
Equity Ratio	0,19	0,42	0,58	0,58
Gross Profit Margin	-	-	-	-